investorscraft@gmail.com

Intrinsic ValueYeal Electric Co.,Ltd (300923.SZ)

Previous Close$28.06
Intrinsic Value
Upside potential
Previous Close
$28.06

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Yeal Electric Co., Ltd. operates as a specialized manufacturer of critical electrical control systems for China's railway industry, positioning itself within the industrials sector. The company's core revenue model centers on designing, producing, and supplying integrated solutions, including driver control consoles, electrical screen operation controls, and power supply management systems. Its product portfolio is essential for the functionality and safety of rolling stock, creating a niche but vital role in the transportation infrastructure supply chain. Yeal Electric leverages its long-standing presence, having been founded in 1971, to cultivate deep relationships with major state-owned railway operators and rolling stock manufacturers. This entrenched position within the domestic supply chain provides a defensive moat against new entrants, as product certification and reliability track records are paramount in this sector. The company's focus on electrical connection harnesses and control systems underscores its technical specialization, catering to the precise and demanding requirements of modern rail transport. Operating from its base in Changchun, a historically significant industrial hub in China, the company is strategically located to serve the expansive national railway network, benefiting from the country's continued investment in rail infrastructure.

Revenue Profitability And Efficiency

For the fiscal year, Yeal Electric reported revenue of CNY 471.4 million, achieving a net income of CNY 42.3 million. This translates to a net profit margin of approximately 9.0%, indicating reasonable profitability within its specialized industrial niche. The company generated positive operating cash flow of CNY 33.8 million, which comfortably covered capital expenditures of CNY 11.0 million, suggesting operational self-sufficiency and prudent cash management for maintaining its production capabilities.

Earnings Power And Capital Efficiency

The company's earnings power is demonstrated by a diluted earnings per share of CNY 0.54. The positive operating cash flow, which exceeded net income, points to good quality of earnings. Capital expenditure was focused, representing a moderate investment level relative to operating cash flow, which implies a capital-light model for an industrial manufacturer and supports efficient allocation of resources towards sustaining its core operations.

Balance Sheet And Financial Health

Yeal Electric maintains a robust balance sheet characterized by a strong liquidity position. Cash and cash equivalents stood at a substantial CNY 157.9 million, significantly outweighing a minimal total debt of CNY 3.4 million. This results in a net cash position, indicating very low financial leverage and considerable financial flexibility. The company's financial health appears solid, with ample resources to withstand industry cycles or pursue strategic opportunities.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 0.45. This represents a high payout ratio relative to its EPS, signaling a commitment to returning capital to investors. The relationship between its market capitalization and revenue provides a baseline for assessing growth expectations embedded in its current valuation, against the backdrop of China's ongoing railway development.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.11 billion, the stock trades at a price-to-earnings ratio derived from its current EPS. A beta of 0.702 suggests the stock has historically exhibited lower volatility than the broader market, which may reflect its stable, niche positioning within the essential railway infrastructure sector and its predictable business model tied to long-term national projects.

Strategic Advantages And Outlook

Yeal Electric's strategic advantages include its long operational history, deep sector expertise, and entrenched supplier relationships within China's railway ecosystem. The outlook is intrinsically linked to the Chinese government's continued investment in railway infrastructure and urban transit systems. Its strong balance sheet provides a buffer against economic fluctuations and positions it to potentially capitalize on industry modernization trends and technological upgrades in rail control systems.

Sources

Company Public Filings (SZSE)Provided Company Data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount